Essay Q Document has the 3 questions.
The rest of the documents are the readings you need to understand to answer the questions (each file is labeled for the question number)
Travel Stocks Hammered as Coronavirus Spreads Globally – WSJ https://www.wsj.com/articles/european-airline-stocks-tumble-as-coronav…
1 of 3 2/24/2020, 5:30 PM
Travel Stocks Hammered as Coronavirus Spreads Globally – WSJ https://www.wsj.com/articles/european-airline-stocks-tumble-as-coronav…
2 of 3 2/24/2020, 5:30 PM
Travel Stocks Hammered as Coronavirus Spreads Globally – WSJ https://www.wsj.com/articles/european-airline-stocks-tumble-as-coronav…
3 of 3 2/24/2020, 5:30 PM
Coronavirus’s Global Spread May Not Be Contained, WHO Says – WSJ https://www.wsj.com/articles/viruss-global-spread-may-not-be-containe…
1 of 3 2/24/2020, 5:28 PM
Coronavirus’s Global Spread May Not Be Contained, WHO Says – WSJ https://www.wsj.com/articles/viruss-global-spread-may-not-be-containe…
2 of 3 2/24/2020, 5:28 PM
Coronavirus’s Global Spread May Not Be Contained, WHO Says – WSJ https://www.wsj.com/articles/viruss-global-spread-may-not-be-containe…
3 of 3 2/24/2020, 5:28 PM
Journal
of Case Research Volume X Issue 01
Tesla: Disruptor or Sustaining Innovator
Dr. Salma Ahmad
Department of Business Administration, Aligarh Muslim University,
Email: salmaahmed6[at]rediffmail[dot]com
Mohd. Azmi Khan
Department of Business Administration, Aligarh Muslim University,
Email: azmikhan201[at]gmail[dot]com
Abstract
Tesla Inc (formerly Tesla Motors) is a pioneer of the first highway legal serial production all-
electric car to use lithium-ion battery cells. Tesla
launched Roadster, the first luxury electric
car in the world in 2008 which received a humongous response. Initially, the customers were
the affluent few. Tesla later launched less costlier versions such as the Model S, the Model-
X and the Model-3 to target the mass market. With the introduction of Roadster, Tesla did
not compete within the confines of the existing industry or attempt to steal customers from
the existing automobile rivals; but, developed an uncontested market space that made the
competition irrelevant. It created a Blue Ocean, a previously unknown market space. The
objective of the case is to develop conceptual clarity of what a Blue Ocean is, how it is
different from a Red Ocean, analyze whether Tesla created a Blue Ocean. The case would
also help discuss the future strategy for the company.
Key words: Blue Ocean, electric car, innovation, transformation, competition
Background of the Case
Across the world, people are
becoming increasingly concerned about
the environment. Sustainability has
become a buzz word in the corporate
sector as well as in academic literature.
People are becoming conscious of the
impact pollution has on the environment
and of the fact that transportation is a
major contributor to it. Transportation is
the second largest source of carbon
emission in the world. Electric vehicles1
(EVs) have zero emission potential as EVs
produce zero direct emissions and plug-in
hybrid electric vehicles (PHEV) produce
zero tail pipe emissions when they are in
all-electric mode, but they can produce
Journal of Case Research Volume X Issue 01
evaporative emissions. Powering EVs
through solar charging stations could
considerable reduce greenhouse gases
emission of vehicle. In 2008, Tesla Motors
launched Roadster, the first luxury electric
car. By the introduction of the first electric
vehicle, it created a Blue Ocean, a
previously unknown market space.
History of Electric Vehicles (EV)
The very first EV in a very crude
form was appeared on the road in 1902.
The credit for this can be attributed to
Walter C Baker. It was called the
This became quite popular and
many different versions appeared on road
until Henry Ford launched Model-T in
1908. Model-T was manufactured on the
assembly line, thus drastically lowering
the price of an automobile. Model-T made
automobiles affordable hich were earlier
only the prerogative of the rich and
affluent. Interest in EVs resurfaced in the
early 1970 s due to increasing fuel prices
and launching of NASA Lunar Roving
Vehicle which was an EV. It was round
this time that Sebring -Vanguard launched
an electric vehicle and became the 6th
largest automaker in the world in 1975.
However, due to the limitation of range as
compared to fuel-based cars, it gradually
lost its prominence by 1990s.
With environmental consciousness
gaining ground all over the world, interest
in EVs has grown. Government
regulations were also introduced in this
regard giving a further thrust to acceptance
of EVs. Automobile manufacturers started
launching EVs. Chrysler, Ford, GM,
Honda, Toyota all launched EVs for the
automobile market. Nissan Leaf was the
first all-electric, zero emission vehicle
produced for the mass market.
Since the introduction of electric
vehicle Tesla has come a long way. It
started with the launch of the Model S
which was very expensive but later it
launched low-cost versions for the mass
market. It has better acceptance than the
EVs which were launched earlier because
Tesla provides a larger driving range
,infrastructure for charging, facility for
free charging between cities, and also on
building back-up battery supply. It also
provides infotainment which is not an
essential feature of a vehicle but it is what
desire. Additionally, it has
adopted a unique distribution model of
both direct and online sales
Hybrid Electric Vehicles Vs. Plug-in
Hybrid Electric Vehicles
Hybrid Electric Vehicle (HEV) is a
vehicle that no longer depends solely on
Journal of Case Research Volume X Issue 01
the internal combustion engine (ICE) to
propel the engine, but rather uses an
electric motor to propel the vehicle using
electricity. While Plug-in Hybrid Electric
Vehicles (PHEVs), are also called range-
extended electric vehicles because the
vehicles always have gasoline as a
potential back-up that can extend the
driving range. are equipped with
a larger and more powerful battery
compared to HEVs which can be
recharged at the electricity grid. Both
HEVs and PHEVs are energy-efficient and
environment-friendly hybrid electric
vehicles that do not depend solely on an
internal combustion engine as their only
propulsion mechanism, instead they use
bidirectional power flow. However, they
have their fair share of differences in terms
of efficiency, operating cost, maintenance
cost, range, emissions, etc as shown in
Exhibit 1.
Tesla Motors-The Company
Tesla Inc is an American
multinational corporation which is
popularly known for the manufacture of
electric vehicles (EVs).Tesla Inc (formerly
Tesla Motors) was established in the year
2003. Based in Palo Alto, California, it
was founded by Martin Eberhard and Marc
Tarpenning who wanted to build cars for
people who had a passion for driving. In
2008, Tesla launched the first ever electric
car-the Roadster and gained popularity the
world over. Tesla, the company also
specializes in the manufacture of lithium-
ion battery energy storage, and residential
photovoltaic panels (through the
subsidiary company Solar City) energy
storage and solar panels. It also sells Tesla
Power wall and Power pack batteries, solar
panels, and solar roof tiles.
Tesla Motors started small with a
little over 80 employees, which included
teams in California, the United Kingdom,
and also Taiwan. The employees are
drawn from diverse industry and expertise
such as electronics, automotive, and
software.
The Product
Tesla offered different models such
as Roadster, and currently sells the Model
S, Model X, Model 3. The company is also
accepting bookings now for the upcoming
Model Y. The power of the car is derived
from its Lithium-ion Energy Storage
System, or a battery pack, which can be
charged in minimum time. These vehicles
conform to US safety standards,
environment, and durability standards. The
cars have in-built safety features like the
essential airbags, front crumple zones, side
impact protection, and 2 and ½ mph
bumpers.
Journal of Case Research Volume X Issue 01
Green Car-Green Initiative
Tesla is deep in the green car
industry. This is the untapped market
segment it is focusing on. It has devoted
all its research and development (R&D)
efforts for this purpose. Further, Tesla is a
pioneer and a market leader of EVs and
has about a five-year head start over other
companies. While other companies are still
evolving and developing their green car
designs, Tesla has already made a name
and a brand for itself. It is believed that
the future is of electric cars which would
be dependent on renewable sources of
energy and Tesla is all in to derive benefits
from this trend.
Transformation of the Auto-Industry
Tesla has had a significant impact
on the auto industry and has been able to
transform the auto industry. In time, all
automobile manufacturers would be
delivering EVs. Tesla has also introduced
the concept of self-driving. It would be
remembered as an innovator who
transformed the automobile industry, and
other automobile manufacturers followed
suit (see Exhibit-2). The first product
launched by Tesla was Roadster, which
was priced at $1,09,000. This was
prohibitively expensive for the common
man. As such, its target audience
(consumers) was only the affluent few,
who were conscious of eco-friendliness.
This included businessmen, politicians and
celebrities. Later, it launched other lower
priced brands. The Model-S was priced at
$69,900. This is the flagship
Model. The Model-X, and the Model-3,
priced at $35,000, followed. Model-3 is
aimed at a higher-volume segment. This
received huge acceptance. It delivered
around 1,03,000 vehicles in the fiscal year
2017 and 40,740 vehicles in the second
quarter of 2018, and during the third
quarter of 2018, Tesla delivered around
83,500 units, of which some 55,840 were
deliveries of Tesla’s Model 3, about 14,470
were Model S, and some 13,190 were
deliveries of Model X (see Exhibit-3).
Product Strategy
Tesla followed a strategy which is
typically adopted by the technological
industry where initially an expensive
product is launched targeting the affluent
buyers and then launching products for the
mass market. It followed a typical
technological-product life cycle. In the
words of its CEO Elon Musk,
technology in any field takes a few
versions to optimize before reaching the
mass market, and in this case, it is
competing with 150 years and trillions of
dollars spent on gasoline
Journal of Case Research Volume X Issue 01
Vertical Integration
The automobile industry is largely
dependent upon its component suppliers,
and only engine manufacturing and final
assembly are undertaken by the
manufacturer. Companies typically
outsource component production to the
extent of over 90 percent. Vertical
integration is, in fact, rare in the
automobile sector. In general, the auto
industry does not have a single source; an
OEM would have a range of suppliers.
production strategy
includes a high degree of vertical
integration. This includes component
production and proprietary charging
infrastructure. The company has large
factories to bring economies of scale. It
builds electric power train components for
vehicles from other automakers, like
Daimler AG, and Toyota. Tesla has a
limited number of suppliers and in most
cases, a single supplier for certain
components. Consequently, the company
has much more supply-chain volatility as
compared to most
automakers.
Sales Strategy
Automobile manufacturers have a
large network of dealers for distribution to
their customers. They are dependent upon
their dealers for sales of their products.
Rather Tesla does not resort to the
conventional norm of selling through an
extensive dealer network. It has adopted a
unique strategy and sells its vehicles
through company-owned showrooms as
well as online.
Technology Strategy
The focus of technology
strategy is on pure-electric propulsion. It
picks up approaches from the technology
industry and transfers them to the
transportation industry such as online
software updates.
Acquisition Strategy
Tesla acquired Solar City in the
year 2016. Through this it ventured into
the manufacturing of solar panels, solar
roof tiles, and battery storage. These
batteries complement the generation
profile of solar panels that charge only
during the day when the sun is shining. It
stores electricity for use on cloudy days
and at night, which is needed to provide
the on-demand electricity consumers are
used to.
The company has also set up a
large factory to produce battery at Nevada
in partnership with Panasonic. The plant
would undertake all aspects of battery
production, from raw material to battery
Journal of Case Research Volume X Issue 01
pack. Further, the company also intends to
sell its OEM batteries for non-automotive
applications to increase production volume
and reduce per unit cost of production.
Technical Differences
Model S, its first electric
vehicle, is unique. It has a 17-inch touch
screen infotainment system which has
become an industry benchmark for
automotive display integration. It also has
an optoelectronics display, which is the
same technology which is used in
smartphones and tablets. The system runs
on a Linux-based operating system which
offers navigation and also computes at a
speed which is at par with most other
systems. The system also includes an
embedded 3G modem that runs on
broadband data. This can receive software
updates over the air and controls all the
functions of infotainment, audio,
navigation, Bluetooth phone, and even
vehicle settings like windows, door locks,
sunroof, trunk release, traction control,
headlights, steering and also suspension
settings.
Further, a 12.3 inch fully digital
instrument cluster is placed in front of the
driver with a processor which is used to
handle a diverse range of graphics, and
content for the driver. The only familiar
driver components are the steering wheel,
pedals, and transmission shifter. The
system is a class of its own, and Tesla has
created a benchmark for the automobile
industry.
Manufacturing Model
Tesla has a unique manufacturing
model. It adopted the electronic
manufacturing services (EMS) model of
production that is a norm not in the
automobile industry but the consumer
electronics industry. Therefore, it is often
seen as being a technology company than
a traditional automobile company. It
entered into a contract with leading EMS
provider to build its central infotainment
system, instrument cluster, and several
other systems. This meant that Tesla
needed to internalize much of the
hardware and software development, and
the systems integration. The company had
an advantage in this regard as it had
recruited its engineers from all over
Silicon Valley. Since it adopts a design
and builds model, it has direct control over
the finished product, more control over the
user experience and over quality and
performance. This can be said to be its
competitive advantage.
Journal of Case Research Volume X Issue 01
Design Innovation
Tesla expedited the pace of
hardware, software, services, and
application development and re-think
design innovation. Tesla has a competitive
advantage over design innovation. It
recruited many design engineers from
various leading technology companies to
design and build the car. software
design is state-of-the-art. It can update
vehicle software over-the-air (OTA) with
ease. And as consumers and government
pursue eco-friendly and low-emission
transport options, Tesla stands to have an
upper hand.
Design thinking2 focuses on
customer needs and designs a product
accordingly. It can be said to be a
customer-focused innovation. Tesla has
embraced the concept of design thinking.
Tesla believes in re-designing a vehicle
about its energy source (electric) and its
driver (based on artificial intelligence). It
did not think about Tesla as a vehicle in
isolation but how the vehicle could impact
the planet. The EV is much more than
transportation. It is about creating a
sustainable planet. It thought about EV as
not something that functions within an
ecosystem but something that can
transform that ecosystem.
Tesla and Artificial Intelligence (AI)
Autopilot uses artificial
intelligence3 to drive a Tesla vehicle with
minimal assistance. This is also another
innovation that other automobile
manufacturers are trying to emulate and
trying to keep pace with the innovation of
Tesla.
Tesla has used machine learning4
in its Autopilot program. It used to it
handle a large amount of data created by
its fleet of vehicles and the Autopilot
sensor suite on those vehicles.
Customer Experience
Though the products offered, Tesla
is providing a different customer
experience that other automobile
manufacturers would find difficult to copy
and compete with. It is often said that
people are not buying when they
buy Tesla, but they are buying
experienc And the key elements of the
Tesla experience include the buying
process, the lack of refueling cost, the lack
of mandatory service checkups, the air
improvements, lower depreciation, and the
driving experience.
Journal of Case Research Volume X Issue 01
Tesla-An Innovator and Market Leader
Tesla, focus was on climate
change. Tesla is the key driver of
innovation, and these innovations have
been around sustainable mobility and
automotive technology. Consumers are
increasingly becoming conscious of using
environment friendly product, and Tesla
tapped on this sentiment and has become
one of the most recognizable brands in the
world. It has been rated as the best car
brand in terms of technology and
innovation (see Exhibit-4).
Investor confidence has also grown
and has resulted in an increase in its stock
prices by tenfold. It has become a leader,
and many companies are following its
lead. Due to its incredible market value,
people have included Tesla among the Big
Three. People have started calling Tesla,
GM, and Ford as the “New Big Three”. As
of 2017, Tesla was amongst the top 10
most valuable car brands worldwide,
valued at 4.4 billion U.S. dollars. The
reason why the automaker made it into the
ranking was large because of its top-
selling model, which is Model-S. The
model beat out decades of brand building
and production capacity of other giant
automakers.
Brian Loh, a partner at McKinsey
and Company, said, is at an
-time in the auto industry right
now, which is significant because
historically, the auto industry is very slow
to so much change
happening that the automakers are trying
to make sure as successful in the
next era as they were in the
electronics innovation trend with the
industry has been going on for a while, but
I think accelerating. The mega trends
we read about in the papers every day of
automotive driving, electrification,
connectivity, shared mobility. These are
huge industry-shaping trends, and they are
having a big impact in the industry at the
OEM level and the supplier level, and
leading to a lot of big And
Tesla has taken the lead, proved to be a
disruptive innovator and making the
industry to follow suit.
Tesla is today acknowledged being
one of the most technologically innovative
companies dealing with climate change.
The focus on environmental
sustainability, safety, and innovation made
its electric cars immensely popular and got
an overwhelming response. It is an
innovator, and this innovation is its
greatest strength. It has challenged the
Journal of Case Research Volume X Issue 01
norms and influenced and transformed
what kinds of cars other automobile
manufacturers should make. It has also
transformed what kind of cars consumers
should drive. Tesla has been an inspiration
in the industry and demonstrated that year-
old convention could be defied.
1 An electric vehicle (EV) is a vehicle which uses one or more electric motors for propulsion. EVs store
electricity in an energy storage device, such as a battery. Electricity can be used as a transportation fuel to power
battery electric vehicles (EVs).
2 Design thinking is process of creative problem solving. It has a human-centered core and encourages
organizations to focus the people needs..
3 Artificial intelligence (AI) is the ability of a digital computer or computer-controlled robot to perform tasks
commonly associated with intelligent beings.
4 Machine learning is an application of artificial intelligence (AI) that provides systems the ability to
automatically learn and improve from experience without being explicitly programmed.
Journal of Case Research Volume X Issue 01
Exhibit 1:
Hybrid Vehicles Plug-in Hybrid Vehicles
HEV is a vehicle whose propulsion energy is
acquired from more than two types of energy
sources, one of which is electric.
PHEVs are vehicles equipped with a large
battery which can be plugged into the
national grid or home outlets.
The battery can only be charged via
regenerative braking and can call on gasoline
to extend its range.
The battery can be charged via regenerative
braking as well as by plugging it in any
household 120-volt power outlet.
It reduces the toxic emissions by shutting
down the ICE at idle and restarting it when
needed.
Centralized electricity generation is much
more efficient and products.
Exhibit 2: Other automobile growing interest in electric vehicles
In 2014, Mercedes approved an investment of over US 4 2 billion for purpose-built electric
vehicles (Source: fool.com)
In 2014, General Motors announced an investment of US $ 449 million for the next generation
of electric vehicles and advanced battery technologies. (Source:gm.com)
In 2015, Ford announced a US $ 4.5 billion investment in EV technology and 13 new electric
models will be added by 2020. (Source: Ford Annual Report-2015)
In 2020, Volkswagen would be launching over twenty electric and plug-in hybrid electric
vehicles, ranging from small-sized cars to large SUVs in China, its largest market. (Source:
forbes.com)
Exhibit 3: Sales of Tesla depicting number of vehicles delivered worldwide
Source: www.statistica.com/statistics/502208/tesla-quarterly-vehicle-deliveries
Journal of Case Research Volume X Issue 01
Exhibit 4: Perception of best car brands (index score)
Vehicle Index Score %
Tesla 33.90
Mercedes Benz 19.70
Toyota 19.50
Ford 19.50
BMW 18.20
Cadillac 18.10
Audi 16.50
Lexus 16.50
Chevrolet 11.30
Acura 11.30
Source: www.statistica.com/statistics/303737/US-car-owner-perception-of-best-car-brands-
for-innovation/; Opinion Research Corporation, Consumer Union.
Exhibit 5: Tesla models specification with price
Models Acceleration Range Price
Model Y 3.5-5.9 seconds 280-300 miles $39,000-47,000
Model 3 5.1-5.6 seconds 220-310 miles $35,000-44,000
Model S 4.1-4.3 seconds 259-335 miles $69,500-97,500
Model X 2.7-6 seconds 200-325 miles $80,000-1,44,000
Roadster 4.2-8.8 seconds 620 miles $2,50,000-2,00,000
Source: www.tesla.com
Journal of Case Research Volume X Issue 01
References:
Autoportal (n.d.) Tesla model 3. Retrieved May 20, 2019 from
/www.autoportal.com/newcars/tesla/model-3/
CarandBike (Feb 9, 2019). Tesla model 3. Retrieved May 20, 2019 from
https://www.auto.ndtv.com/tesla-cars/model-3
Debord, M (2018, June 16). Elon Musk’s plans for Tesla keep getting weirder and it could put
the company’s future at risk. Retrieved May 20, 2019 from
https://www.businessinsider.in/Elon-Musks-plans-for-Tesla-keep-getting-weirder-
and-it-could-put-the-companys-future-at-risk/articleshow/64615205.cms
Domm, P. (2018, March 2). Electric vehicles: The little industry that could take a bite out of
oil demand. Retrieved from https://www.cnbc.com/2018/02/28/soon-electric-vehicles-
could-cause-an-oil-crisis-.html
Dutta, A. (2019, Feb 22). A deep dive into tesla business strategy. Retrieved from
https://www.feedough.com/tesla-business-strategy-and-business-model/
Electric car rivals revved up to challenge tesla. Retrieved from
https://www.ft.com/content/3f5ded00-bd7d-11e8-8274-55b72926558f
Ford (2015) Annual Report 2014-15. Retrieved February 2, 2019. www.ford.com/Ford
Annual Report-2015
Frangoul, A. (2018, Sept 4). Mercedes to launch an all-electric vehicle in challenge to tesla.
Retrieved from https://www.cnbc.com/2018/09/04/mercedes-to-launch-an-all-electric-
vehicle-in-challenge-to-tesla.html
Kim, T. (2018, Sept 18). UBS says new electric car shows industry has a long way to
go to catch Tesla. Retrieved from https://www.cnbc.com/2018/09/18/ubs-says-audis-
disappointing-electric-car-launch-is-a-big-win-for-tesla.html
3. Retrieved from https://www.businessinsider.in/These-6-electric-cars-will-pose-the-
biggest-threat-to-Teslas-Model-3/articleshow/62626679.cms
McCarthy, N. (2017, Aug 15). Tesla dominates the US electric vehicle market. Retrieved
from https://www.statista.com/chart/10684/tesla-dominates-the-us electric-vehicle-
market
Retrieved from https://www.medium.com/the-mission/teslas-simple-business-
strategy-you-can-implement-immediately-6d894796ac02
Journal of Case Research Volume X Issue 01
Rosenbaum, E. (2018, April 4). Tesla and China trade war: Elon belief China will
outsell US gets a new test. Retrieved from https://www.cnbc.com/2018/04/04/tesla-
and-china-trade-war-elon-musk-has-tough-tariff-riddle-to-solve.html
verything Tesla wants to accomplish by 2020.
Retrieved from https:// www.businessinsider.in/Heres-everything-Tesla-wants-to-
accomplish-by 2020/articleshow/59774818.cms
United States Environmental Protection Agency (n.d.). Sources of greenhouse gas emissions.
Retrieved May 20, 2019, from https://https://www.epa.gov/ghgemissions/sources-
greenhouse-gas-emissions
Walsh, T. (2014, Nov 1). Investing in socially responsible companies: Tesla motor Inc.
Retrieved from https://www.fool.com/investing/general/2014/11/01/investing-in-
socially-responsible-companies-tesl-2.aspx
World Health Organization (n.d). Climate Aspects. Retrieved May 20, 2019, from
https://https://www.who.int/sustainable-development/transport/health-risks/climate-
impacts/en/
Zucchi, K. (2018, Oc
https://www.investopedia.com/articles/active-trading/072115/what-makes-teslas-
business-model-different.asp
Copyright of Journal of Case Research is the property of XIMB – Center of Case Research
and its content may not be copied or emailed to multiple sites or posted to a listserv without
the copyright holder’s express written permission. However, users may print, download, or
email articles for individual use.
Q4 and FY201
9
Update
Highlights 0
3
Financial Summary 0
4
Operational Summary 06
Vehicle Capacity 0
7
Core Technology 08
Other Highlights 09
Outlook 1
0
Photos & Charts 11
Financial Statements 20
Additional Information 25
20
19
was a turning point for Tesla. We demonstrated strong organic
demand for Model 3, returned to GAAP profitability in 2H19 and
generated $1.1B of free cash flow for the year. We achieved strong cash
generation through persistent cost control across the business.
Our pace of execution has also improved significantly, as we have
incorporated many learnings from our experience launching Model 3 in
the United States. As a result, we were able to start Model 3 production
in Gigafactory Shanghai in less than
10
months from breaking ground
and have already begun the production ramp for Model Y in Fremont.
None of this would be possible without strong demand for our
products. For most of 2019, nearly all orders came from new buyers
that did not hold a prior reservation, demonstrating significant reach
beyond those who showed early interest. Amazingly, this was
accomplished without any spend on advertising. As more people drive
our cars and as the industry rapidly validates electrification, interest in
our products will continue to grow.
Higher volumes driven by Model Y and Gigafactory Shanghai, continued
improvements in operating leverage, and further cost efficiencies should
allow Tesla to ultimately reach an industry-leading operating margin.
$930M increase in our cash and cash equivalents in Q4 to $6.3B
$1.0B operating cash flow less capex (“free cash flow”) in Q4
Cash
Model Y production ramp started in January 2020, ahead of schedule
Increased Model Y all-wheel drive EPA range to 3
15
miles from 280 miles
Record vehicle deliveries of 1
12
,095 in Q4
Record Q4 storage deployment of 530 MWh; 26% solar growth QoQ
Profitability $359M GAAP operating income; 4.9% operating margin in Q4
$105M GAAP net income; $386M non-GAAP net income (ex-SBC) in Q4
Operations
S U M M A R YH I G H L I G H T S
3
SBC = stock-based compensation expense
F I N A N C I A L S U M M A R Y
(Unaudited)
4
($ in millions, except percentages and per share data)
Q4-2018 Q1-2019 Q2-2019 Q3-2019 Q4-2019 QoQ YoY
Automotive revenues 6,3
23
3,724 5,376 5,353 6,368 19% 1%
of which regulatory credits 95
21
6 111
13
4 133 -1% 40%
Automotive gross profit 1,537 751 1,016 1,
22
2 1,434 17% -7%
Automotive gross margin 24.3% 20.2% 18.9% 22.8% 22.5% -31 bp -179 bp
Total revenues 7,226 4,541 6,350 6,303 7,384 17% 2%
Total gross profit 1,443 566 921 1,191 1,391 17% -4%
Total GAAP gross margin 20.0% 12.5%
14
.5% 18.9% 18.8% -6 bp -113 bp
Operating expenses 1,029 1,088 1,088 930 1,032 11% 0%
Income (loss) from operations 414 (522) (167) 261 359 38% -13%
Operating margin 5.7% -11.5% -2.6% 4.1% 4.9% 72 bp -87 bp
Adjusted EBITDA 1,039 155 572 1,083 1,175 8% 13%
Adjusted EBITDA margin 14.4% 3.4% 9.0% 17.2% 15.9% -127 bp 153 bp
Net income (loss) attributable to common stockholders (GAAP) 140 (702) (408) 143 105 -27% -25%
Net income (loss) attributable to common stockholders (non-GAAP) 345 (494) (198) 342 386 13% 12%
EPS attributable to common stockholders, basic (GAAP) 0.81 (4.10) (2.31) 0.80 0.58 -28% -28%
EPS attributable to common stockholders, basic (non-GAAP) 2.00 (2.90) (1.12) 1.91 2.14 12% 7%
Net cash provided by (used in) operating activities 1,235 (640) 864 756 1,425 88% 15%
Capital expenditures (325) (280) (250) (385) (412) 7% 27%
Free cash flow 910 (920) 614 371 1,013 173% 11%
Cash and cash equivalents 3,686 2,198 4,955 5,338 6,268 17% 70%
EPS = Earnings per share
F I N A N C I A L S U M M A R Y
Revenue
Profitability
Cash
In 2019, our revenue growth was positively impacted by a strong increase in vehicle deliveries. Revenue growth was offset by higher
lease mix*, Model 3 becoming a larger part of our mix, introduction of the Standard Range trims of Model 3, and adjustments to
vehicle pricing. These changes have resulted in a reduction to the average selling price (ASP) relative to 2018. We do not expect
ASP to change significantly in the near term, which means volume growth and revenue growth should correlate more closely this
year.
We are positioned to accelerate our revenue growth further through increasing build rates in Gigafactory Shanghai and our Mod el Y
production line in Fremont. These production increases will allow for higher total vehicle deliveries and associated revenue.
GAAP gross profit of $4.1B remained essentially flat in 2019 compared to 2018. Volume growth and successful cost reduction
efforts were offset by normalization of ASP, mix shift towards Model 3 and a higher lease mix.
Sequentially, GAAP gross margin remained relatively flat in Q4 compared to Q3, while we ramped Model 3 production at
Gigafactory Shanghai. While we saw an increase in operating expenses in Q4 (driven mostly by $72M of non -cash SBC expense
related to one more 2018 CEO award operational milestone becoming probable), higher gross profit resulted in a 72bp sequentia l
improvement of GAAP operating margin to 4.9% in Q4.
Quarter-end cash and cash equivalents increased by $930M QoQ to $6.3B, driven by positive quarterly free cash flow of $1.0B.
Capital expenditures increased sequentially due to investments in Gigafactory Shanghai and Model Y preparations in Fremont.
5
* Revenue on leased vehicles is recognized on monthly lease payments, and thus
contribute less to total revenues in the quarter of delivery than sold vehicles
In Q4, the annualized total vehicle production rate in Fremont was just over 415,000 units, about the same rate as the factory under NUMMI reached in its peak year of
2006. We achieved this production rate in spite of Model S/X running on a single shift and before the start of Model Y production.
Our finished vehicle inventory levels reached just 11 days of sales(1) at the end of Q4, the lowest level in the past 4 years.
Our Mobile Service fleet almost doubled in 2019 to 743 vehicles, and we continue to open new service locations globally. As customers are increasingly buying their Tesla
vehicles online, vehicle deliveries grew 50% while our retail footprint remained unchanged with a stable total store count across 2019.
Q4-2018 Q1-2019 Q2-2019 Q3-2019 Q4-2019 QoQ YoY
Model S/X production 25,161 14,163 14,517 16,318 17,933 10% -29%
Model 3 production 61,394 62,975 72,531 79,837 86,958 9% 42%
Model S/X deliveries 27,607 12,091 17,722 17,483 19,475 11% -29%
of which subject to lease accounting 3,639 1,363 1,820 2,588 2,807 8% -23%
Model 3 deliveries 63,359 50,928 77,634 79,703 92,620 16% 46%
of which subject to lease accounting 4,322 6,498 6,041 -7%
Global inventory (days of sales)(1) 19 30 18 17 11 -35% -42%
Solar deployed (MW) 73 47 29 43 54 26% -26%
Storage deployed (MWh) 225 229 415 477 530 11% 136%
Store and Service locations 378 377 402 413 429 4% 13%
Mobile service fleet 411 550 651 719 743 3% 81%
Supercharger stations 1,421 1,490 1,587 1,653 1,821 10% 28%
Supercharger connectors 12,002 12,767 13,881 14,658 16,104 10% 34%
1 The industry reference for days of sales is calculated by dividing new car inventory by the
trailing four quarters of deliveries and using 261 working days (source: Automotive News).6
O P E R A T I O N A L S U M M A R Y
(Unaudited)
Model 3 deliveries by region
V E H I C L E C A P A C I T Y
Fremont
The production ramp of Model Y started in January 2020. Together with
Model 3, our combined installed production capacity for these vehicles is now
400,000 units per year.
The ramp of Model Y will be gradual as we will be adding additional machinery
in various production shops. After such expansions are done by mid-2020,
installed combined Model 3 and Model Y capacity should reach 500,000 units
per year. We will start delivering Model Y vehicles by the end of Q1 2020.
Shanghai
We have been gradually ramping local production of battery packs since late
Q4 2019. The rest of the Model 3 manufacturing processes are running as
expected. Due to strong initial customer response in China, our goal is to
increase Model 3 capacity even further using existing facilities.
We have already broken ground on the next phase of Gigafactory Shanghai.
Given the popularity of the SUV vehicle segment, we are planning for Model Y
capacity to be at least equivalent to Model 3 capacity.
Berlin-Brandenburg
We are moving forward with our preparations near Berlin, which we have
selected as the right place to build vehicles for the European market due to a
strong manufacturing and engineering presence in Germany. The first deliveries
from this factory are expected in 2021.
Installed Annual Capacity Current Status
Fremont Model S / Model X 90,000 Production
Model 3 / Model Y * 400,000 Production
Shanghai Model 3 150,000 Production
Model Y – Construction
Berlin Model 3 – In development
Model Y – In development
North America
Tesla Semi – In development
Roadster – In development
Cybertruck – In development
* Model 3/ Model Y installed capacity in Fremont will extend to 500,000 by mid-2020
7
0
50,000
100,000
150,000
200,000
250,000
300,000
2017 2018 20
19
Other
Greater China
Europe
North America
C O R E T E C H N O L O G Y
Autopilot & Full Self Driving (FSD)
To date, Tesla vehicles have driven over 3 billion miles in Autopilot mode. As our fleet
grows, Autopilot miles increase exponentially, adding yet more data to our neural net.
All Tesla vehicles with our FSD computer have been updated with new software that
can better detect new details in their environments, allowing us to show various lane
markings, traffic lights, stop signs, cones as well as other vehicles and road users.
Understanding the environment around a Tesla is key to enabling our cars to react to
traffic lights and stop signs and take intersections through city streets. We are
currently validating this functionality before releasing to customers, and we look
forward to its gradual deployment.
Vehicle Software
In Q4, we launched premium vehicle connectivity in the US for $9.99 (plus tax) per
month. This enables our customers to stream music or videos, browse internet or see
live traffic through an embedded connection.
We also introduced in-app purchases, where our customers can buy various software
updates, such as basic Autopilot, FSD, acceleration boost and additional premium
features. Software will continue to play a growing role in our business model.
Battery & Powertrain
Due to continued engineering progress of the Model Y all-wheel drive (AWD), we
have been able to increase its maximum EPA range to 315 miles, compared to our
previous estimate of 280 miles. This extends Model Y’s lead as the most energy-
efficient electric SUV in the world.
In app purchases
Electric SUV energy efficiency (EPA miles per kWh)
0.0
0.5
1.0
1.5
2.0
2.5
3.0
3.5
4.0
4.5
Model Y
AWD
Jaguar
iPace
Mercedes
EQC*
Ford
Mach E AWD
Audi
e-tron
8 *Tesla estimate
O T H E R H I G H L I G H T S
Energy Business
Energy storage deployment reached an all-time high of 530 MWh in Q4,
which included the first deployments of Megapack, our new commercial-
scale 3 MWh integrated storage system that is preassembled at Gigafactory
Nevada as a single unit. Since the introduction of this product, the level of
interest and orders from various global project developers and utilities has
surpassed our expectations.
In 2019, we deployed 1.65 GWh of energy storage, more than we deployed in
all prior years combined.
In Q4, we deployed 54 MW of solar, 26% more than in the prior quarter.
Where offered, subscription solar has grown significantly in Q4. With a
monthly subscription that can generate income from the first month of
usage, there is no reason not to have solar panels installed.
Solarglass Roof
In Q4, we continued to ramp both Solarglass Roof production as well as
installations. In addition to Tesla installers, we have also partnered with
several roofing companies to support installations to fulfill demand for
Solarglass Roof.
After organizing several roofing company training days at our training homes
in Fremont, we already demonstrated dramatically shorter installation times
versus previous versions of this product. Solarglass tiles are made in our
Gigafactory New York, and we are hiring hundreds of employees at this
facility.
Solarglass Roof installation
0
200
400
600
800
1,000
1,200
1,400
1,600
1,800
2015 2016 2017 2018 2019
Energy storage deployed (in MWh)
9
O U T L O O K
Volume
Production ramp of Model Y in Fremont has begun, ahead of schedule. Model 3 production in Shanghai is
continuing to ramp while Model Y production in Shanghai will begin in 2021. We are planning to produce limited
volumes of Tesla Semi this year.
Cash Flow
Profitability
Product
For full year 2020, vehicle deliveries should comfortably exceed 500,000 units. Due to ramp of Model 3 in
Shanghai and Model Y in Fremont, production will likely outpace deliveries this year. Both solar and storage
deployments should grow at least 50% in 2020.
We expect positive quarterly free cash flow going forward, with possible temporary exceptions, particularly
around the launch and ramp of new products. We continue to believe our business has grown to the point of
being self-funding.
We expect positive GAAP net income going forward, with possible temporary exceptions, particularly around
the launch and ramp of new products. Continuous volume growth, capacity expansion, and cash generation
remain the main focus.
10
P H O T O S & C H A R T S
F R E M O N T F A C T O R Y – M O D E L Y B O D Y S H O P
12
F R E M O N T F A C T O R Y – M O D E L Y B O D Y S H O P
13
F R E M O N T F A C T O R Y – M O D E L Y B O D Y S H O P
14
March 2019 Prototype January 2020 Production vehicle
M O D E L Y – 1 0 M O N T H S F R O M P R O T O T Y P E T O P R O D U C T I O N S T A R T
15
Model 3 in Fremont, CA Model 3 in Gigafactory Shanghai
F R E M O N T F A C T O R Y L A Y O U T V S . G I G A F A C T O R Y S H A N G H A I L A Y O U T
16
Stamping
Body in white (welding)
P
a
in
t
s
h
o
p
G
e
n
e
ra
l
A
s
s
e
m
b
ly
(
G
A
4
)
General
Assembly
(GA3)
Stamping
Body in white (welding) Paint shop
General Assembly
–
0.8
–
0.6
–
0.4
–
0.2
0.0
0.2
0.4
0.6
0.8
1Q
-2
0
17
2
Q
-2
0
17
3
Q
-2
0
17
4
Q
-2
0
17
1Q
-2
0
18
2
Q
-2
0
18
3
Q
-2
0
18
4
Q
-2
0
18
1Q
-2
0
19
2
Q
-2
0
19
3
Q
-2
0
19
4
Q
-2
0
19
-1.5
-1.0
-0.5
0.0
0.5
1.0
1.5
1Q
-2
0
17
2
Q
-2
0
17
3
Q
-2
0
17
4
Q
-2
0
17
1Q
-2
0
18
2
Q
-2
0
18
3
Q
-2
0
18
4
Q
-2
0
18
1Q
-2
0
19
2
Q
-2
0
19
3
Q
-2
0
19
4
Q
-2
0
19
0
20,000
40,000
60,000
80,000
100,000
120,000
1Q
-2
0
17
2
Q
-2
0
17
3
Q
-2
0
17
4
Q
-2
0
17
1Q
-2
0
18
2
Q
-2
0
18
3
Q
-2
0
18
4
Q
-2
0
18
1Q
-2
0
19
2
Q
-2
0
19
3
Q
-2
0
19
4
Q
-2
0
19
Vehicle Deliveries (units) Net Income ($B)*
K E Y M E T R I C S Q U A R T E R L Y
(Unaudited)
17
Operating cash flow ($B)
Free cash flow ($B)
* Attributable to Common Stockholders
-3.0
-2.0
-1.0
0.0
1.0
2.0
3.0
1Q
-2
0
17
2
Q
-2
0
17
3
Q
-2
0
17
4
Q
-2
0
17
1Q
-2
0
18
2
Q
-2
0
18
3
Q
-2
0
18
4
Q
-2
0
18
1Q
-2
0
19
2
Q
-2
0
19
3
Q
-2
0
19
4
Q
-2
0
19
–
5.0
-4.0
-3.0
-2.0
-1.0
0.0
1.0
2.0
3.0
4.0
5.0
1Q
-2
0
17
2
Q
-2
0
17
3
Q
-2
0
17
4
Q
-2
0
17
1Q
-2
0
18
2
Q
-2
0
18
3
Q
-2
0
18
4
Q
-2
0
18
1Q
-2
0
19
2
Q
-2
0
19
3
Q
-2
0
19
4
Q
-2
0
19
0
50,000
100,000
150,000
200,000
250,000
300,000
350,000
400,000
1Q
-2
0
17
2
Q
-2
0
17
3
Q
-2
0
17
4
Q
-2
0
17
1Q
-2
0
18
2
Q
-2
0
18
3
Q
-2
0
18
4
Q
-2
0
18
1Q
-2
0
19
2
Q
-2
0
19
3
Q
-2
0
19
4
Q
-2
0
19
K E Y M E T R I C S T R A I L I N G 1 2 M O N T H S ( T T M )
(Unaudited)
Vehicle Deliveries (units)
Operating cash flow ($B)
Free cash flow ($B)
Net Income ($B)*
18
* Attributable to Common Stockholders
$(1.5)
$(1.0)
$(0.5)
$-
$0.5
$1.0
$1.5
0
20,000
40,000
60,000
80,000
100,000
120,000
1Q
-2
0
13
2
Q
-2
0
13
3
Q
-2
0
13
4
Q
-2
0
13
1Q
-2
0
14
2
Q
-2
0
14
3
Q
-2
0
14
4
Q
-2
0
14
1Q
-2
0
15
2
Q
-2
0
15
3
Q
-2
0
15
4
Q
-2
0
15
1Q
-2
0
16
2
Q
-2
0
16
3
Q
-2
0
16
4
Q
-2
0
16
1Q
-2
0
17
2
Q
-2
0
17
3
Q
-2
0
17
4
Q
-2
0
17
1Q
-2
0
18
2
Q
-2
0
18
3
Q
-2
0
18
4
Q
-2
0
18
1Q
-2
0
19
2
Q
-2
0
19
3
Q
-2
0
19
4
Q
-2
0
19
V E H I C L E D E L I V E R I E S & F R E E C A S H F L O W
(Unaudited)
Model 3 ramped to
5,000/week (250,000/year run
rate) at the end of Q2-2018
Operating cash flow ($B)
Free cash flow ($B)
Vehicle deliveries
19
F I N A N C I A L S T A T E M E N T S
Three months ending Year ending
In millions of USD or shares as applicable, except per share data 31-Dec-18 30-Sep-19 31-Dec-19 31-Dec-18 31-Dec-19
REVENUES
Automotive sales 6,074 5,132 6,143 17,632 19,952
Automotive leasing 249 221 225 883 869
Total automotive revenue 6,323 5,353 6,368 18,515 20,821
Energy generation and storage 372 402 436 1,555 1,531
Services and other 531 548 580 1,391 2,226
Total revenues 7,226 6,303 7,384 21,461 24,578
COST OF REVENUES
Automotive sales 4,659 4,014 4,815 13,686 15,939
Automotive leasing 127 117 119 488 459
Total automotive cost of revenues 4,786 4,131 4,934 14,174 16,398
Energy generation and storage 329 314 385 1,365 1,341
Services and other 668 667 674 1,880 2,770
Total cost of revenues 5,783 5,112 5,993 17,419 20,509
Gross profit 1,443 1,191 1,391 4,042 4,069
OPERATING EXPENSES
Research and development 356 334 345 1,460 1,343
Selling, general and administrative 668 596 699 2,835 2,646
Restructuring and other 5 (12) 135 149
Total operating expenses 1,029 930 1,032 4,430 4,138
INCOME (LOSS) FROM OPERATIONS 414 261 359 (388) (69)
Interest income 7 15 10 24 44
Interest expense (175) (185) (170) (663) (685)
Other (expense) income, net (14) 85 (25) 22 45
INCOME (LOSS) BEFORE INCOME TAXES 232 176 174 (1,005) (665)
Provision for income taxes 22 26 42 58 110
NET INCOME (LOSS) 210 150 132 (1,063) (775)
Net income (loss) attributable to noncontrolling interests and redeemable noncontrolling interests 70 7 27 (87) 87
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS 140 143 105 (976) (862)
Net income (loss) per share of common stock attributable to common stockholders
Basic 0.81 0.80 0.58 (5.72) (4.92)
Diluted 0.78 0.78 0.56 (5.72) (4.92)
Weighted average shares used in computing net income (loss) per share of common stock
Basic 172 179 180 171 177
Diluted 179 184 187 171 177
S T A T E M E N T O F O P E R A T I O N S
(Unaudited)
21
B A L A N C E S H E E T
(Unaudited)
In millions of USD 31-Dec-18 31-Mar-19 30-Jun-19 30-Sep-19 31-Dec-19
ASSETS
Current assets
Cash and cash equivalents 3,686 2,198 4,955 5,338 6,268
Restricted cash 193 131 128 233 246
Accounts receivable, net 949 1,047 1,147 1,128 1,3
24
Inventory 3,113 3,837 3,382 3,581 3,552
Prepaid expenses and other current assets 366 465 570 660 713
Total current assets 8,307 7,678 10,182 10,940 12,103
Operating lease vehicles, net 2,090 1,973 2,070 2,253 2,447
Solar energy systems, net 6,271 6,242 6,201 6,168 6,138
Property, plant and equipment, net 11,330 9,851 10,082 10,190 10,396
Operating lease right-of-use assets 1,253 1,248 1,234 1,218
Goodwill and intangible assets, net 350 348 481 537 537
MyPower customer notes receivable, net of current portion 422 413 400 398 393
Restricted cash, net of current portion 398 354 366 255 269
Other assets 572 801 843 820 808
Total assets 29,740 28,913 31,873 32,795 34,309
LIABILITIES AND EQUITY
Current liabilities
Accounts payable 3,405 3,249 3,134 3,468 3,771
Accrued liabilities and other 2,094 2,277 2,623 2,497 2,905
Deferred revenue 630 763 884 1,045 1,163
Resale value guarantees 503 480 527 441 317
Customer deposits 793 768 631 665 726
Current portion of debt and finance leases (1) 2,568 1,706 1,791 2,030 1,785
Total current liabilities 9,993 9,243 9,590 10,146 10,667
Debt and finance leases, net of current portion (1) 9,404 9,788 11,235 11,313 11,634
Deferred revenue, net of current portion 991 1,157 1,182 1,140 1,207
Resale value guarantees, net of current portion 329 211 61 38 36
Other long-term liabilities 2,710 2,476 2,656 2,676 2,655
Total liabilities 23,427 22,875 24,724 25,313 26,199
Redeemable noncontrolling interests in subsidiaries 556 570 580 600 643
Total stockholders’ equity 4,923 4,606 5,715 6,040 6,618
Noncontrolling interests in subsidiaries 834 862 854 842 849
Total liabilities and equity 29,740 28,913 31,873 32,795 34,309
(1) Breakdown of our debt is as follows:
Recourse debt 7,081 6,517 7,813 7,882 7,263
Non-recourse debt 3,552 3,486 3,553 3,857 4,538
22
Three months ending Year ending
In millions of USD 31-Dec-18 30-Sep-19 31-Dec-19 31-Dec-18 31-Dec-19
Cash Flows from Operating Activities
Net income (loss) 210 150 132 (1,063) (775)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation, amortization and impairment 497 530 577 1,901 2,154
Stock-based compensation 205 199 281 749 898
Operating cash flow related to repayment of discounted convertible notes (188)
Other 124 68 204 453 665
Changes in operating assets and liabilities, net of effect of business combinations 199 (191) 231 58 (349)
Net cash provided by operating activities 1,235 756 1,425 2,098 2,405
Cash Flows from Investing Activities
Capital expenditures (325) (385) (412) (2,101) (1,327)
Payments for the cost of solar energy systems, net (29) (25) (37) (218) (105)
Purchase of intangible assets (5)
Receipt of government grants 46 46
Business combinations, net of cash acquired (11) (76) (18) (45)
Net cash used in investing activities (365) (486) (403) (2,337) (1,436)
Cash Flows from Financing Activities
Net cash flows from debt activities (185) (19) (434) 37 378
Collateralized lease repayments (216) (83) (87) (559) (389)
Net borrowings under Warehouse Agreements and automotive asset-backed notes 193 148 321 596 470
Net cash flows from noncontrolling interests – Auto 38 30 19 112 35
Net cash flows from noncontrolling interests – Solar (18) (28) 6 92 (76)
Proceeds from issuances of common stock in public offerings 848
Other 76 71 96 296 263
Net cash (used in) provided by financing activities (112) 119 (79) 574 1,529
Effect of exchange rate changes on cash and cash equivalents and restricted cash (4) (12) 14 (23) 8
Net increase in cash and cash equivalents and restricted cash 754 377 957 312 2,506
Cash and cash equivalents and restricted cash at beginning of period 3,523 5,449 5,826 3,965 4,277
Cash and cash equivalents and restricted cash at end of period 4,277 5,826 6,783 4,277 6,783
S T A T E M E N T O F C A S H F L O W S
(Unaudited)
23
In millions of USD or shares as applicable, except per share data Q4-2018 Q1-2019 Q2-2019 Q3-2019 Q4-2019
Net income (loss) attributable to common stockholders (GAAP) 140 (702) (408) 143 105
Stock-based compensation expense 205 208 210 199 281
Net income (loss) attributable to common stockholders (non-GAAP) 345 (494) (198) 342 386
Net income (loss) per share attributable to common stockholders, basic (GAAP) 0.81 (4.10) (2.31) 0.80 0.58
Stock-based compensation expense 1.19 1.20 1.19 1.11 1.56
Net income (loss) per share attributable to common stockholders, basic (non -GAAP) 2.00 (2.90) (1.12) 1.91 2.14
Shares used in per share calculation, basic (GAAP and non-GAAP) 172 173 177 179 180
Net income (loss) attributable to common stockholders (GAAP) 140 (702) (408) 143 105
Interest expense 175 158 172 185 170
Provision for income taxes 22 23 19 26 42
Depreciation, amortization and impairment 497 468 579 530 577
Stock-based compensation expense 205 208 210 199 281
Adjusted EBITDA (non-GAAP) 1,039 155 572 1,083 1,175
Total revenues 7,226 4,541 6,350 6,303 7,384
Adjusted EBITDA margin (non-GAAP) (1) 14.4% 3.4% 9.0% 17.2% 15.9%
Automotive gross margin (GAAP) 24.3% 20.2% 18.9% 22.8% 22.5%
Total regulatory credit revenue recognized -1.1% -4.9% -1.7% -2.0% -1.6%
Automotive gross margin excluding regulatory credits (non-GAAP) 23.2% 15.3% 17.2% 20.8% 20.9%
R E C O N C I L I A T I O N O F G A A P T O N O N G A A P F I N A N C I A L I N F O R M A T I O N
(Unaudited)
(1) Adjusted EBITDA margin is Adjusted EBITDA as a percentage of Total revenues
1
24
In millions of USD 1Q-2013 2Q-2013 3Q-2013 4Q-2013 1Q-2014 2Q-2014 3Q-2014 4Q-2014 1Q-2015 2Q-2015 3Q-2015 4Q-2015 1Q-2016 2Q-2016 3Q-2016 4Q-2016
Net cash provided by (used in) operating activities (GAAP) 64 (38) 102 130 60 (2) (28) (86) (132) (160) (203) (30) (250) 150 424 (448)
Capital expenditures (58) (41) (76) (90) (141) (175) (284) (369) (426) (405) (393) (411) (217) (294) (248) (522)
Free cash flow (non-GAAP) 6 (79) 26 40 (81) (177) (312) (455) (558) (565) (596) (441) (467) (144) 176 (970)
In millions of USD 1Q-2017 2Q-2017 3Q-2017 4Q-2017 1Q-2018 2Q-2018 3Q-2018 4Q-2018 1Q-2019 2Q-2019 3Q-2019 4Q-2019
Net cash (used in) provided by operating activities (GAAP) (70) (200) (301) 510 (398) (130) 1,391 1,235 (640) 864 756 1,425
Capital expenditures (553) (959) (1,116) (787) (656) (610) (510) (325) (280) (250) (385) (412)
Free cash flow (non-GAAP) (623) (1,159) (1,417) (277) (1,054) (740) 881 910 (920) 614 371 1,013
In millions of USD 1Q-2017 2Q-2017 3Q-2017 4Q-2017 1Q-2018 2Q-2018 3Q-2018 4Q-2018 1Q-2019 2Q-2019 3Q-2019 4Q-2019
Net cash provided by (used in) operating activities – TTM (GAAP) 56 (294) (1,019) (61) (389) (319) 1,373 2,098 1,856 2,850 2,215 2,405
Capital expenditures TTM (1,618) (2,282) (3,150) (3,415) (3,518) (3,169) (2,563) (2,101) (1,725) (1,365) (1,240) (1,327)
Free cash flow – TTM (non-GAAP) (1,562) (2,576) (4,169) (3,476) (3,907) (3,488) (1,190) (3) 131 1,485 975 1,078
A D D I T I O N A L I N F O R M A T I O N
WEBCAST INFORMATION
Tesla will provide a live webcast of its fourth quarter and full year 2019 financial results conference call beginning at 3:30 p.m. PT on January 29, 2020, at ir.tesla.com. This webcast will also be available for replay for approximately
one year thereafter.
CERTAIN TERMS
When used in this update, certain terms have the following meanings. Our vehicle deliveries include only vehicles that have been transferred to end customers with all paperwork correctly completed. Our energy product
deployment volume includes both customer units installed and equipment sales; we report installations at time of commissioning for storage projects or inspection for solar projects, and equipment sales at time of delivery.
“Adjusted EBITDA” is equal to (i) net income (loss) attributable to common stockholders before (ii) interest expense, (iii) (benefit) provision for income taxes, (iv) depreciation, amortization and impairment and (v) stock-based
compensation, which is the same measurement for this term pursuant to the performance-based stock option award granted to our CEO in 2018.
NON-GAAP FINANCIAL INFORMATION
Consolidated financial information has been presented in accordance with GAAP as well as on a non-GAAP basis to supplement our consolidated financial results. Our non-GAAP financial measures include non-GAAP net income
(loss) attributable to common stockholders, non-GAAP net income (loss) attributable to common stockholders on a basic per share basis, Adjusted EBITDA, Adjusted EBITDA margin, free cash flow and non-GAAP automotive gross
margin. Management believes that it is useful to supplement its GAAP financial statements with this non-GAAP information because management uses such information internally for its operating, budgeting and financial planning
purposes. These non- as well as comparisons to the operating results of other companies. Management also believes that
presentation of the non-GAAP financial measures provides useful information to our investors regarding our financial condition and results of operations because it allows investors greater transparency to the information used by
Tesla management in its financial and operational decision-making so that investors can see through the eyes of Tesla management regarding important financial metrics that Tesla management uses to run the business as well as
-GAAP information is not prepared under a comprehensive set of accounting rules and therefore, should only be read in conjunction with financial information reported
-GAAP financial information is provided above.
FORWARD-LOOKING STATEMENTS
duction, volumes, demand, deliveries, pricing, features and/or timing of existing and future Tesla products
and technologies such as Model 3, Model Y, Tesla Semi, Cybertruck, Tesla Roadster, Autopilot and Full Self Driving features, in-vehicle software features, and our energy products such as Megapack, Solarglass Roof and subscription
solar; statements regarding market opportunities for Tesla products and services; statements regarding growth in service and repair capabilities; statements regarding revenue, expenses, cash availability and generation, cash flow,
gross and operating margin, spending, and profitability targets; statements regarding productivity improvements, cost reductions and capacity expansion plans; statements regarding construction, expansion, ramp and/or hiring at
the Fremont Factory, Gigafactory Shanghai, Gigafactory New York and a planned Gigafactory in Berlin, Germany, including cost, timing –
uncertainties. These forward- and uncertainties, actual results may differ materially from those projected. The following important
factors, without limitation, could cause actual results to differ materially from those in the forward-looking statements: the risk of delays in the manufacture, production, delivery and/or completion of our vehicles and energy
products and product features, including Model 3 and our autonomous driving features; our ability to grow our production, sales, delivery and servicing capabilities, and manage future growth effectively, especially internationally;
et acceptance of and demand for our vehicles, including future vehicle models such as Model Y; the
ability of suppliers to meet quality and part delivery expectations at increasing volumes, especially with respect to our high-volume models; our ability to sustain and further grow our ramp of battery cell, energy product and
product component production at Gigafactory Nevada; our ability to ramp Gigafactory Shanghai in accordance with our plans; any failures by Tesla products to perform as expected or if product recalls occur; our ability to continue
to reduce or control manufacturing and other costs; competition in the automotive and energy product markets generally and the alternative fuel vehicle market and the premium vehicle markets in particular; our ability to execute
on our evolving strategy for product sales, service, charging and other customer infrastructure; the unavailability, reduction or elimination of government and economic incentives for electric vehicles and energy products; potential
difficulties in performing and realizing potential benefits under definitive agreements for our existing and future manufacturing facilities; our ability to attract and retain key employees and qualified personnel; our ability to maintain
the security of our information and product systems; our compliance with various regulations and laws applicable to our operations and products, which may evolve from time to time; risks relating to our indebtedness and financing
strategies; and adverse foreign exchange movements. More information on potential factors that could affect our financial results is included from time to time in our Securities and Exchange Commission filings and reports,
-Q filed with the SEC on October 29, 2019. Tesla disclaims any obligation to update information contained in these forward-
looking statements whether as a result of new information, future events, or otherwise.
25
US
Tesla Inc | ||||||||||||||||||||||||||||||||||||||||
TSLA 88160R101 B616C79 NASDAQ Common stock | ||||||||||||||||||||||||||||||||||||||||
Source: FactSet Fundamentals | ||||||||||||||||||||||||||||||||||||||||
DEC ’19 | DEC ’18 | DEC ’17 | DEC ’16 | DEC ’15 | DEC ’14 | DEC ’13 | DEC ’12 | DEC ’11 | DEC ’10 | |||||||||||||||||||||||||||||||
365 Days | 366 Days | |||||||||||||||||||||||||||||||||||||||
Profitability (%) | ||||||||||||||||||||||||||||||||||||||||
Gross Margin | 16.56 | 18.83 | 18.85 | 22.20 | 22.82 | 27.57 | 22.66 | 7.28 | 3 | 0.16 | 26.32 | |||||||||||||||||||||||||||||
SG&A to Sales | 16.23 | 2 | 0.01 | 32.78 | 32.07 | 41.99 | 3 | 4.46 | 25.70 | 102.68 | 153.29 | 152.10 | ||||||||||||||||||||||||||||
Operating Margin | 0.33 | -1.18 | -13.93 | -9.86 | -19.16 | -6.89 | -3.04 | -95.41 | -123.13 | -125.78 | ||||||||||||||||||||||||||||||
Pretax Margin | -2.71 | -4.68 | -18.79 | -1 | 0.66 | -23.09 | – | 9.96 | -3.55 | -9 | 5.84 | -124.32 | -132.05 | |||||||||||||||||||||||||||
Net Margin | – | 3.51 | -4.55 | -16.68 | -9.64 | -21.96 | -9.19 | -3.68 | -95.88 | -124.56 | -132.19 | |||||||||||||||||||||||||||||
Free Cash Flow Margin | 3.96 | -1.03 | -35.22 | -22.35 | -53.37 | -32.12 | -0.31 | -122.28 | -15 | 2.89 | -199.78 | |||||||||||||||||||||||||||||
Return on Assets (%) | -2.69 | -3.34 | -7.64 | – | 4.39 | -12.75 | -7.11 | -4.19 | -43.36 | -46.28 | -59.76 | |||||||||||||||||||||||||||||
Return on Equity (%) | -14.94 | -21.31 | -43.63 | -23.11 | -88.84 | -3 | 7.25 | -18.69 | -227.22 | -118.03 | -11 | 3.16 | ||||||||||||||||||||||||||||
Return on Common Equity | -37.25 | |||||||||||||||||||||||||||||||||||||||
Return on Total Capital | 0.37 | -1.33 | -1 | 0.15 | -7.46 | -2 | 0.95 | -9.45 | -6.57 | -71.98 | -64.17 | -84.77 | ||||||||||||||||||||||||||||
Return on Invested Capital | -4.89 | -6.21 | -14.25 | -8.70 | – | 28.97 | -14.60 | -8.21 | -76.83 | -65.69 | -89.24 | |||||||||||||||||||||||||||||
Cash Flow Return on Invested Capital | 13.63 | 1 | 3.35 | -0.44 | – | 1.60 | -17.10 | -2.85 | 28.63 | -51.60 | -29.53 | -73.91 | ||||||||||||||||||||||||||||
Valuation (x) | ||||||||||||||||||||||||||||||||||||||||
Price/Sales | 3.01 | 2.64 | 4.40 | 7.60 | 8.66 | 8.92 | 8.80 | 14.04 | 21.65 | |||||||||||||||||||||||||||||||
Price/Earnings | -85.90 | -58.14 | -26.32 | -45.66 | -34.63 | -94.24 | -242.63 | -9.18 | -1 | 1.29 | -16.34 | |||||||||||||||||||||||||||||
Price/Book Value | 11.44 | 11.67 | 12.40 | 7.26 | 30.66 | 27.76 | 31.02 | 13.32 | 12.21 | |||||||||||||||||||||||||||||||
Price/Tangible Book Value | 12.45 | 12.56 | 13.77 | 7.89 | 28.35 | 35.03 | ||||||||||||||||||||||||||||||||||
Price/Cash Flow | 30.79 | 27.05 | -850.87 | -248.86 | -58.67 | -483.09 | 69.63 | -1 | 3.66 | -25.07 | -19.77 | |||||||||||||||||||||||||||||
Price/Free Cash Flow | 76.10 | -255.96 | -12.46 | -19.70 | -26.96 | -2,883.54 | -7.20 | -10.84 | ||||||||||||||||||||||||||||||||
Enterprise Value/EBIT | 1,067.41 | -272.04 | -38.20 | -59.04 | -42.88 | -129.32 | -298.20 | -1 | 0.43 | -11.78 | -16.53 | |||||||||||||||||||||||||||||
Enterprise Value/EBITDA | 3 | 8.22 | 41.73 | -37,170.31 | 15 | 8.91 | -94.27 | 2,491.94 | 407.91 | -1 | 1.26 | -12.63 | -17.82 | |||||||||||||||||||||||||||
Enterprise Value/Sales | 3.47 | 3.20 | 5.32 | 5.82 | 9.08 | 14.50 | 20.79 | |||||||||||||||||||||||||||||||||
Total Debt/Enterprise Value | 0.17 | 0.20 | 0.19 | 0.21 | 0.09 | 0.03 | 0.11 | |||||||||||||||||||||||||||||||||
Per Share | ||||||||||||||||||||||||||||||||||||||||
Sales per Share | 138.86 | 125.85 | 7 | 0.94 | 48.54 | 31.56 | 25.68 | 16.86 | 3.85 | 2.03 | 1.23 | |||||||||||||||||||||||||||||
EBIT (Operating Income) per Share | 0.45 | -1.48 | -9.88 | -4.79 | – | 6.05 | -1.77 | -0.51 | -3.67 | – | 2.51 | – | 1.55 | |||||||||||||||||||||||||||
EPS (recurring) | -4.12 | – | 5.26 | -11.86 | -5.04 | -6.93 | -2.36 | -0.62 | -1.63 | |||||||||||||||||||||||||||||||
EPS (diluted) | -4.87 | -5.72 | -1 | 1.83 | -3.69 | -2.53 | ||||||||||||||||||||||||||||||||||
Book Value per Share | 36.56 | 28.52 | 25.10 | 29.42 | 8.29 | 5.42 | 1.09 | 2.14 | 2.18 | |||||||||||||||||||||||||||||||
Tangible Book Value per Share | 33.60 | 26.49 | 22.60 | 27.09 | 5.31 | 0.97 | ||||||||||||||||||||||||||||||||||
Cash Flow per Share | 13.59 | 12.30 | -0.37 | – | 0.86 | -4.09 | – | 0.46 | 2.16 | -2.48 | – | 1.14 | – | 1.35 | ||||||||||||||||||||||||||
Free Cash Flow per Share | 5.50 | -1.30 | -24.99 | -10.85 | -16.84 | -8.25 | – | 0.05 | -4.71 | -3.11 | -2.46 | |||||||||||||||||||||||||||||
Diluted Shares Outstanding | 177.00 | 170.53 | 165.76 | 144.21 | 128.20 | 124.54 | 119.42 | 107.35 | 10 | 0.39 | 94.91 | |||||||||||||||||||||||||||||
Basic Shares Outstanding | ||||||||||||||||||||||||||||||||||||||||
Total Shares Outstanding | 181.00 | 172.60 | 168.80 | 161.56 | 13 | 1.43 | 125.69 | 123.09 | 114.21 | 104.53 | ||||||||||||||||||||||||||||||
Asset Turnover Analysis (x) | ||||||||||||||||||||||||||||||||||||||||
Cash & ST Investments | 4.73 | 5.80 | 2.97 | 2.57 | 2.31 | 3.76 | 1.57 | 0.96 | ||||||||||||||||||||||||||||||||
Receivables | 21.63 | 29.31 | 23.18 | 20.96 | 20.46 | 23.20 | 53.02 | 22.72 | 25.14 | 22.90 | ||||||||||||||||||||||||||||||
Inventories | 6.15 | 6.48 | 4.41 | 3.26 | 2.80 | 3.58 | 5.12 | 2.41 | 2.99 | |||||||||||||||||||||||||||||||
Current Assets | 2.25 | 0.92 | 0.67 | 0.69 | ||||||||||||||||||||||||||||||||||||
Fixed Assets | 1.07 | 1.04 | 1.72 | 2.39 | ||||||||||||||||||||||||||||||||||||
Total Assets | 0.77 | 0.74 | 0.58 | |||||||||||||||||||||||||||||||||||||
DuPont Analysis | ||||||||||||||||||||||||||||||||||||||||
Asset Turnover (x) | ||||||||||||||||||||||||||||||||||||||||
x Pretax Margin (%) | -10.66 | -9.96 | ||||||||||||||||||||||||||||||||||||||
= Pretax Return on Assets (%) | -2.08 | -3.44 | -8.61 | -4.85 | -13.40 | -7.70 | -4.05 | -43.34 | -46.19 | -59.69 | ||||||||||||||||||||||||||||||
= Return on Assets (%) | -4.39 | |||||||||||||||||||||||||||||||||||||||
x Equity Multiplier (Assets/Equity) | 5.55 | 6.37 | 5.71 | 6.97 | 5.24 | 2.55 | 1.89 | |||||||||||||||||||||||||||||||||
= Return on Equity (%) | ||||||||||||||||||||||||||||||||||||||||
= Reinvestment Rate (%) | ||||||||||||||||||||||||||||||||||||||||
Note: EBIT Return on Assets (%) | 0.25 | -0.87 | -6.38 | – | 4.49 | -11.12 | -5.33 | -3.47 | -43.15 | -45.74 | -56.86 | |||||||||||||||||||||||||||||
Note: Interest as % Assets | 2.00 | 2.23 | 1.64 | 0.88 | 1.47 | 0.02 | 0.26 | |||||||||||||||||||||||||||||||||
Operating Efficiency (x) | ||||||||||||||||||||||||||||||||||||||||
Revenue/Employee (actual) | 511,871 | 439,627 | 313,208 | 233,143 | 309,850 | 314,768 | 343,659 | 139,425 | 144,137 | 129,860 | ||||||||||||||||||||||||||||||
Net Income/Employee (actual) | -17,952 | -19,995 | -52,244 | -22,478 | -68,055 | -28,938 | -12,633 | -133,675 | -179,542 | -171,666 | ||||||||||||||||||||||||||||||
Assets/Employee (actual) | 714,533 | 609,206 | 763,268 | 754,840 | 619,732 | 575,657 | 412,516 | 375,908 | 503,492 | 429,457 | ||||||||||||||||||||||||||||||
Receivables Turnover (x) | ||||||||||||||||||||||||||||||||||||||||
Inventory Turnover (x) | ||||||||||||||||||||||||||||||||||||||||
Payables Turnover (x) | 6.31 | 4.58 | 4.07 | 5.36 | 4.90 | |||||||||||||||||||||||||||||||||||
Working Capital Turnover (x) | 17.12 | 16.19 | 2.93 | 3.41 | 1.13 | 0.78 | ||||||||||||||||||||||||||||||||||
Operating Cycle (Days) | ||||||||||||||||||||||||||||||||||||||||
Days of Inventory on Hand | 59.31 | 56.33 | 82.84 | 112.11 | 13 | 0.42 | 101.94 | 71.36 | 151.73 | 12 | 1.88 | 145.14 | ||||||||||||||||||||||||||||
+ Days of Sales Outstanding | 1 | 6.88 | 15.75 | 17.42 | 17.84 | 15.73 | 16.07 | 14.52 | 15.94 | |||||||||||||||||||||||||||||||
= Operating Cycle | 76.19 | 68.79 | 98.58 | 129.53 | 148.27 | 117.67 | 78.24 | 167.80 | 136.40 | 161.08 | ||||||||||||||||||||||||||||||
– Days of Payables Outstanding | 62.51 | 57.89 | 79.66 | 81.26 | 89.70 | 67.39 | 68.04 | 109.06 | 105.25 | 74.43 | ||||||||||||||||||||||||||||||
= Net Operating Cycle | 13.68 | 10.90 | 18.92 | 48.26 | 58.57 | 50.28 | 10.20 | 58.74 | 31.15 | 86.65 | ||||||||||||||||||||||||||||||
Liquidity (%) | ||||||||||||||||||||||||||||||||||||||||
Current Ratio | 0.83 | 0.99 | 1.52 | 1.95 | 2.76 | |||||||||||||||||||||||||||||||||||
Quick Ratio | 0.80 | 0.52 | 0.56 | 0.72 | 0.54 | 1.37 | 0.48 | 1.69 | ||||||||||||||||||||||||||||||||
Cash Ratio | 0.61 | 0.60 | 0.91 | 0.41 | 1.59 | 2.02 | ||||||||||||||||||||||||||||||||||
Cash & ST Inv/Current Assets (%) | 53.82 | 46.69 | 53.62 | 55.90 | 43.69 | 60.14 | 67.06 | 42.11 | 81.48 | 73.41 | ||||||||||||||||||||||||||||||
CFO/Current Liabilities (%) | 22.55 | 20.99 | -0.79 | -2.13 | -18.62 | -2.72 | 38.21 | -49.36 | -59.77 | -149.38 | ||||||||||||||||||||||||||||||
Coverage (x) | ||||||||||||||||||||||||||||||||||||||||
Net Debt/EBITDA | 6.04 | -5,114.45 | 19.85 | -4.82 | 48.82 | -5.40 | -0.67 | 0.10 | ||||||||||||||||||||||||||||||||
Net Debt/(EBITDA-Capex) | 10.27 | -14.82 | -2.11 | -4.30 | -0.85 | -0.58 | 1.10 | -0.41 | ||||||||||||||||||||||||||||||||
Total Debt/EBITDA | 8.39 | 33.49 | 216.95 | 13.55 | ||||||||||||||||||||||||||||||||||||
EBIT/Interest Expense (Int. Coverage) | -0.35 | -2.75 | -2.81 | -4.83 | -1.94 | -2.39 | -50.20 | -48.90 | -81.94 | |||||||||||||||||||||||||||||||
EBITDA/Interest Expense | 2.49 | -0.00 | -2.97 | -1,438.81 | -5,455.09 | -137.31 | ||||||||||||||||||||||||||||||||||
Fixed-charge Coverage Ratio | ||||||||||||||||||||||||||||||||||||||||
CFO/Interest Expense | -0.13 | -4.41 | -0.57 | 11.66 | -1,047.56 | -2,659.63 | -128.85 | |||||||||||||||||||||||||||||||||
LT Debt/EBITDA | 5.65 | 6.74 | -6,626.31 | 28.79 | -6.48 | 161.70 | 13.37 | -1.13 | -1.16 | -0.53 | ||||||||||||||||||||||||||||||
Net Debt/FFO | 4.88 | 19.74 | 8.93 | -54.43 | -1.46 | -0.80 | 0.12 | |||||||||||||||||||||||||||||||||
LT Debt/FFO | 5.45 | 25.58 | 12.96 | -73.17 | 9.27 | 3.61 | ||||||||||||||||||||||||||||||||||
FCF/Total Debt | 0.07 | -0.02 | -0.34 | -0.18 | -0.74 | -0.01 | -1.08 | -1.11 | -3.21 | |||||||||||||||||||||||||||||||
CFO/Total Debt | -1.76 | |||||||||||||||||||||||||||||||||||||||
Leverage (%) | ||||||||||||||||||||||||||||||||||||||||
LT Debt/Total Equity | 190.80 | 225.79 | 263.19 | 155.40 | 209.72 | 202.94 | 89.79 | 329.96 | 121.03 | 34.93 | ||||||||||||||||||||||||||||||
LT Debt/Total Capital | 59.24 | 59.28 | 68.13 | 55.35 | 56.99 | 54.51 | 47.02 | 69.58 | 53.78 | 25.86 | ||||||||||||||||||||||||||||||
LT Debt/Total Assets | 36.80 | 37.38 | 38.92 | 32.59 | 28.22 | 31.63 | 24.78 | 36.93 | 38.01 | 18.73 | ||||||||||||||||||||||||||||||
Total Debt/Total Assets | 42.84 | 46.49 | 42.33 | 37.91 | 36.06 | 42.44 | 25.11 | 41.88 | 39.27 | 18.81 | ||||||||||||||||||||||||||||||
Net Debt/Total Equity | 123.65 | 202.08 | 203.14 | 107.16 | 155.99 | 61.28 | -36.28 | 197.02 | -10.56 | -48.56 | ||||||||||||||||||||||||||||||
Total Debt/Equity | 222.08 | 280.86 | 286.29 | 180.77 | 267.98 | 272.27 | 90.97 | 374.23 | 125.04 | 35.07 | ||||||||||||||||||||||||||||||
Net Debt/Total Capital | 38.39 | 53.06 | 52.59 | 38.17 | 42.39 | 16.46 | -19.00 | 41.54 | -4.69 | -35.96 | ||||||||||||||||||||||||||||||
Total Debt/Total Capital | 68.95 | 73.74 | 74.11 | 64.38 | 72.82 | 73.14 | 47.64 | 78.91 | 55.56 | 25.96 | ||||||||||||||||||||||||||||||
All figures in millions of U.S. Dollar except per share and labeled items. |
United States / Motor Vehicles | – | ||||||||||||||||||||||
FI1405US | |||||||||||||||||||||||
Source: FactSet Market Aggregrates | |||||||||||||||||||||||
DEC ’19 | DEC ’18 | DEC ’17 | DEC ’16 | DEC ’15 | DEC ’14 | DEC ’13 | DEC ’12 | DEC ’11 | DEC ’10 | ||||||||||||||
Profitability (%) | |||||||||||||||||||||||
Gross Margin | 10.36 | 10.72 | 1 | 1.73 | 15.32 | 13.86 | 11.10 | 12.13 | 13.36 | 13.85 | 13.82 | ||||||||||||
Operating Margin | 2.83 | 2.64 | 3.14 | 5.56 | 4.40 | 2.31 | 3.30 | 4.80 | 5.34 | 4.82 | |||||||||||||
Net Margin | 3.00 | 1.19 | 3.20 | 6.29 | 3.74 | 3.53 | 11.08 | 8.26 | 5.81 | 4.08 | |||||||||||||
EBIT Margin | |||||||||||||||||||||||
EBITDA Margin | 10.81 | 10.07 | 10.41 | 11.80 | 9.44 | 6.64 | 7.52 | 8.90 | 9.45 | 10.20 | |||||||||||||
Return on Assets | 1.88 | 0.75 | 2.02 | 4.33 | 2.70 | 2.74 | 8.96 | 6.82 | 5.22 | 3.37 | |||||||||||||
Return on Equity | 1 | 1.34 | 12.68 | 25.45 | 17.42 | 14.95 | 56.10 | 37.70 | 31.08 | 35.54 | |||||||||||||
Return on Invested Capital | 3.67 | 1.46 | 3.99 | 8.86 | 5.75 | 5.96 | 19.00 | 16.50 | 11.46 | 7.90 | |||||||||||||
Free Cash Flow Margin | – | 0.51 | -2.25 | 0.01 | 1.64 | 1.40 | 2.22 | 2.32 | 3.71 | ||||||||||||||
Valuation (x) | |||||||||||||||||||||||
Price/Earnings | 1 | 7.13 | 35.83 | 16.32 | 12.97 | 14.37 | 4.44 | 4.58 | 5.04 | 1 | 1.63 | ||||||||||||
Price/Earnings (excl negatives) | 8.85 | 9.85 | 5.20 | 9.64 | 11.60 | 3.88 | 4.35 | 11.26 | |||||||||||||||
Price/Sales | 0.43 | 0.52 | 0.45 | 0.49 | 0.38 | 0.29 | 0.47 | ||||||||||||||||
Price/Book Value | 1.94 | 2.07 | 1.81 | 2.26 | 2.15 | 2.49 | 1.57 | 4.13 | |||||||||||||||
Price/Cash Flow | 4.66 | 4.00 | 5.31 | 4.15 | 5.07 | 6.62 | 7.18 | 5.23 | 4.93 | 6.94 | |||||||||||||
Price/Cash Flow (excl negatives) | 3.55 | 4.14 | 3.91 | 4.99 | 4.72 | 6.77 | |||||||||||||||||
Price/Free Cash Flow | 38.25 | -83.03 | – | 23.23 | -87.82 | 8,167.06 | 30.93 | 35.04 | 17.09 | 1 | 2.61 | 12.79 | |||||||||||
Enterprise Value/EBIT | 40.51 | 40.61 | 35.77 | 16.99 | 20.91 | 36.64 | 23.54 | 12.38 | 9.12 | 14.29 | |||||||||||||
Enterprise Value/EBITDA | 10.61 | 10.65 | 10.80 | 8.01 | 9.76 | 12.73 | 10.33 | 6.67 | 5.15 | 6.76 | |||||||||||||
Enterprise Value/Sales | 1.15 | 1.07 | 1.12 | 0.94 | 0.92 | 0.85 | 0.78 | 0.59 | 0.69 | ||||||||||||||
Coverage (x) | |||||||||||||||||||||||
Net Debt/EBITDA | 5.70 | 6.28 | 4.20 | 4.59 | 4.89 | 3.40 | 1.96 | ||||||||||||||||
Net Debt/(EBITDA-Capex) | 54.06 | -56.01 | -35.01 | 100.58 | -306.76 | 52.52 | 12.34 | 4.50 | |||||||||||||||
Total Debt/EBIT | 7.71 | 8.27 | 7.62 | 5.85 | 6.65 | 8.10 | 6.39 | 4.77 | 4.10 | ||||||||||||||
29.45 | 31.52 | 25.21 | 12.41 | 14.25 | 23.32 | 14.55 | 7.26 | 10.10 | |||||||||||||||
EBIT/Interest Expense (Int. Coverage) | 3.25 | 9.25 | 9.58 | 9.55 | 10.29 | 9.34 | 3.92 | ||||||||||||||||
EBITDA/Interest Expense | 14.02 | 12.37 | 13.67 | 19.63 | 20.52 | 14.20 | 21.77 | 19.09 | 16.53 | 8.29 | |||||||||||||
CFO/Interest Expense | 14.45 | 13.72 | 18.66 | 21.54 | 16.86 | 20.26 | 15.76 | 10.56 | 5.59 | ||||||||||||||
LT Debt/EBITDA | 5.12 | 5.68 | 5.29 | 4.63 | 5.37 | 5.13 | 3.17 | 3.39 | 3.94 | ||||||||||||||
Net Debt/FFO | 543.79 | 565.99 | 481.24 | 473.04 | 506.31 | 314.47 | 322.91 | 197.66 | 232.03 | -3,057.18 | |||||||||||||
LT Debt/FFO | 488.05 | 512.03 | 447.10 | 441.97 | 510.03 | 345.88 | 487.82 | 319.09 | 482.09 | -6,643.35 | |||||||||||||
FCF/Total Debt | 1.61 | -0.62 | -2.84 | -0.74 | 3.05 | 2.93 | 6.00 | ||||||||||||||||
CFO/Total Debt | 13.21 | 12.83 | 12.43 | 15.65 | 15.27 | 14.27 | 17.03 | 15.35 | 14.04 | ||||||||||||||
Leverage (%) | |||||||||||||||||||||||
LT Debt/Total Equity | 209.15 | 231.27 | 218.14 | 187.14 | 203.15 | 151.03 | 195.28 | 128.50 | 171.19 | 350.05 | |||||||||||||
LT Debt/Total Capital | 50.36 | 52.95 | 52.71 | 49.36 | 51.81 | 46.08 | 56.93 | 43.74 | 55.75 | 66.76 | |||||||||||||
LT Debt/Total Assets | 34.67 | 36.10 | 34.76 | 31.87 | 31.47 | 27.71 | 31.19 | 28.75 | 33.16 | ||||||||||||||
Total Debt/Total Assets | 52.26 | 52.56 | 50.01 | 47.54 | 45.25 | 41.78 | 38.82 | 35.03 | 34.78 | 40.20 | |||||||||||||
Total Debt/Total Equity | 315.29 | 336.77 | 313.87 | 279.14 | 292.13 | 227.73 | 243.05 | 193.77 | 207.10 | 424.31 | |||||||||||||
Net Debt/Total Capital | 56.11 | 58.53 | 56.73 | 52.83 | 51.43 | 41.90 | 37.68 | 27.10 | 26.83 | 30.72 | |||||||||||||
Total Debt/Total Capital | 75.92 | 77.10 | 75.84 | 73.62 | 74.50 | 69.49 | 70.85 | 65.96 | 67.44 | 80.93 |
Copyright of Streaming Media is the property of Information Today Inc. and its content may
not be copied or emailed to multiple sites or posted to a listserv without the copyright holder’s
express written permission. However, users may print, download, or email articles for
individual use.
Fox, Comcast Pursue Takeovers of Ad-Supported Video Services – WSJ https://www.wsj.com/articles/nbcuniversal-in-talks-to-acquire-streaming-…
1 of 4 2/24/2020, 5:25 PM
Fox, Comcast Pursue Takeovers of Ad-Supported Video Services – WSJ https://www.wsj.com/articles/nbcuniversal-in-talks-to-acquire-streaming-…
2 of 4 2/24/2020, 5:25 PM
Are you willing to sit through ads in streaming video services to avoid paying for
subscriptions? How much does the content offered matter? Join the conversation
below.
Fox, Comcast Pursue Takeovers of Ad-Supported Video Services – WSJ https://www.wsj.com/articles/nbcuniversal-in-talks-to-acquire-streaming-…
3 of 4 2/24/2020, 5:25 PM
Fox, Comcast Pursue Takeovers of Ad-Supported Video Services – WSJ https://www.wsj.com/articles/nbcuniversal-in-talks-to-acquire-streaming-…
4 of 4 2/24/2020, 5:25 PM
1. Read the information on the STREAMING VIDEO INDUSTRY and apply the elements of PESTEL analysis, PORTER analysis, and STRATEGIC GROUPS analysis.
a. What are the strategically relevant components of the streaming video industry macro-environment? What is the impact of these macro factors on the growth and competitiveness of the industry.
b. Work through each of the vertical and horizontal forces in the Porter model and draw conclusions about rivalry and industry competition. Which of the five competitive forces is strongest? Which is weakest? What competitive forces seem to have the greatest effect on industry attractiveness and the potential profitability of new entrants?
2. Read the information on the impact of the coronavirus and apply the elements of macro environmental and industry level analysis to understand how it impacts the industry forces (PORTER model) for two industries. Go through the forces model, then draw conclusion about whether this will increase or decrease competitiveness and attractiveness in this industry
3. Read the information on Tesla (attached documents). In one reading, Tesla is called either a disrupter or a sustaining innovator. This article also suggests that Tesla maybe a Blue Ocean or a Red Ocean (more traditional strategy) company. How do you interpret Tesla’s strategy? Use information from the articles, the most recent earnings presentation, and your evaluation of company financial performance in supporting your answer.
Red Ocean Strategy Blue Ocean Strategy
Compete in existing market space
Create uncontested market space.
Beat the competition
Make the competition irrelevant
Exploit existing demand
Create and capture new demand
Make the value-cost trade-off
Break the value-cost trade-off
Align the whole system of a firms activities with its strategic choice of differentiation or low cost
Align the whole system of a firms activities in pursuit of differentiation and low cost
We provide professional writing services to help you score straight A’s by submitting custom written assignments that mirror your guidelines.
Get result-oriented writing and never worry about grades anymore. We follow the highest quality standards to make sure that you get perfect assignments.
Our writers have experience in dealing with papers of every educational level. You can surely rely on the expertise of our qualified professionals.
Your deadline is our threshold for success and we take it very seriously. We make sure you receive your papers before your predefined time.
Someone from our customer support team is always here to respond to your questions. So, hit us up if you have got any ambiguity or concern.
Sit back and relax while we help you out with writing your papers. We have an ultimate policy for keeping your personal and order-related details a secret.
We assure you that your document will be thoroughly checked for plagiarism and grammatical errors as we use highly authentic and licit sources.
Still reluctant about placing an order? Our 100% Moneyback Guarantee backs you up on rare occasions where you aren’t satisfied with the writing.
You don’t have to wait for an update for hours; you can track the progress of your order any time you want. We share the status after each step.
Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.
Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.
From brainstorming your paper's outline to perfecting its grammar, we perform every step carefully to make your paper worthy of A grade.
Hire your preferred writer anytime. Simply specify if you want your preferred expert to write your paper and we’ll make that happen.
Get an elaborate and authentic grammar check report with your work to have the grammar goodness sealed in your document.
You can purchase this feature if you want our writers to sum up your paper in the form of a concise and well-articulated summary.
You don’t have to worry about plagiarism anymore. Get a plagiarism report to certify the uniqueness of your work.
Join us for the best experience while seeking writing assistance in your college life. A good grade is all you need to boost up your academic excellence and we are all about it.
We create perfect papers according to the guidelines.
We seamlessly edit out errors from your papers.
We thoroughly read your final draft to identify errors.
Work with ultimate peace of mind because we ensure that your academic work is our responsibility and your grades are a top concern for us!
Dedication. Quality. Commitment. Punctuality
Here is what we have achieved so far. These numbers are evidence that we go the extra mile to make your college journey successful.
We have the most intuitive and minimalistic process so that you can easily place an order. Just follow a few steps to unlock success.
We understand your guidelines first before delivering any writing service. You can discuss your writing needs and we will have them evaluated by our dedicated team.
We write your papers in a standardized way. We complete your work in such a way that it turns out to be a perfect description of your guidelines.
We promise you excellent grades and academic excellence that you always longed for. Our writers stay in touch with you via email.